{ "ticker": { "uuid": "2c84ceed-2683-45ae-8d02-5ce5d03ed66a", "symbol": "SRC", "name": "SigmaRoc plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Basic Materials", "industry": "Building Materials", "page_url": "https://sharemaestro.com/factors/ticker/2c84ceed-2683-45ae-8d02-5ce5d03ed66a/", "api_url": "https://sharemaestro.com/factors/api/tickers/2c84ceed-2683-45ae-8d02-5ce5d03ed66a/" }, "ticker_metadata": { "id": 31199, "uuid": "2c84ceed-2683-45ae-8d02-5ce5d03ed66a", "symbol": "SRC", "name": "SigmaRoc plc", "asset_type": "equity", "market_cap": 1383239168, "stock_exchange_id": 19, "industry": "Building Materials", "sector": "Basic Materials", "description": "SigmaRoc plc, through its subsidiaries, invests, acquires, and integrates businesses in the quarried materials sector in the United Kingdom, Ireland, western Europe, Central Europe, and Nordics. It also produces aggregates, stone, granite, concrete blocks and precast elements, asphalts, ready-mix concrete, precast concrete, and other stone products; supplies value-added industrial and construction materials; and provides shipping logistics, road contracting, waste recycling, and patent and licensing services, as well as engages in the limestone quarrying and processing activities. In addition, the company offers crushing stone, retaining wall system, railway operation, information technology, and CO2 management services. The company was formerly known as Messaging International Plc and changed its name to SigmaRoc plc in August 2016. SigmaRoc plc is based in London, the United Kingdom.", "currency": "GBP", "is_active": true }, "exchange_metadata": { "id": 19, "name": "London Stock Exchange", "symbol": "LSE", "country_code": "GB", "currency": "GBP", "benchmark": "^FTSE", "data_symbol": "LSE", "ticker_suffix": ".L", "update_provider": "yfinance", "update_group": "primary", "update_order": 0, "update_enabled": true, "is_active": true }, "latest_snapshot": { "ticker": { "uuid": "2c84ceed-2683-45ae-8d02-5ce5d03ed66a", "symbol": "SRC", "name": "SigmaRoc plc", "exchange": "LSE", "exchange_name": "London Stock Exchange", "country": "GB", "currency": "GBP", "sector": "Basic Materials", "industry": "Building Materials", "page_url": "https://sharemaestro.com/factors/ticker/2c84ceed-2683-45ae-8d02-5ce5d03ed66a/", "api_url": "https://sharemaestro.com/factors/api/tickers/2c84ceed-2683-45ae-8d02-5ce5d03ed66a/" }, "week_end_date": "2026-06-07", "universe": "GBP_UK", "score": { "os": 0.88, "value": 0.69, "quality": 0.76, "momentum": 0.71, "coverage": 0.909, "confidence": 0.813, "delta": null }, "headline_factors": { "price": 115.3, "market_cap": 126560035952.78, "pe_ratio": 1584.7143, "earnings_yield": 0.0006, "ebitda_to_ev": 0.0018, "shareholder_yield": 0, "roe": 0.0967, "piotroski_f_score": 8, "momentum_12_1": 0.1091, "volatility_252d": 0.3625 }, "strategy_flags": { "market_leader": false, "cornerstone_value": false, "cornerstone_growth": false, "tiny_titan": false, "all_cap_buyback": false, "small_cap_core": false, "veiled_value": false, "earnings_consistent_5y": false }, "factor_groups": { "identity": { "week_end_date": "2026-06-07", "source_primary": "yfinance", "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:37:06.502525+00:00", "batch_id": "" }, "size": { "price_close": 115.3, "market_cap": 126560035952.7757, "market_cap_usd": 126560035952.7757, "enterprise_value": 127032387952.7757, "shares_outstanding": 1097658566, "fx_rate_to_usd": null }, "valuation": { "pe_ratio": 1584.7143, "pb_ratio": 153.3, "ptbv_ratio": 153.3, "ps_ratio": 122.1743, "pcf_ratio": 615.1814, "pfcf_ratio": 1160.9308, "ev_ebitda": 557.639, "ev_ebit": 913.7574, "ev_sales": 122.6303, "ev_fcf": 1165.2637, "earnings_yield": 0.0006, "fcf_yield": 0.0009, "price_to_sales": 122.1743, "price_to_book": 153.3, "price_to_cashflow": 615.1814, "ebitda_to_ev": 0.0018, "sales_yield": 0.0082 }, "yield": { "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.0004, "total_yield": 0.0004 }, "quality": { "gross_margin": 0.2597, "operating_margin": 0.1342, "net_margin": 0.0771, "ebitda_margin": 0.2199, "fcf_margin": 0.1052, "roe": 0.0967, "roa": 0.0353, "roic": 0.0803, "roc_greenblatt": null, "asset_turnover": 0.4577, "cash_conversion": 1.365, "accruals_ratio": -0.0556, "sbc_to_revenue": null, "piotroski_f_score": 8, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.3469, "eps_surprise_avg": null, "sue_score": null, "gross_profit_to_assets": 0.1189, "external_financing": null }, "leverage_and_risk": { "debt_to_equity": null, "net_debt_to_ebitda": 2.0735, "debt_to_assets": 0.2824, "interest_coverage": 3.2442, "current_ratio": 1.1699, "quick_ratio": 1.1699, "net_debt": 472352000, "local_beta": 1.6303, "volatility_252d": 0.3625, "volatility_60d": 0.8599, "max_drawdown_12m": -0.2693, "risk_adjusted_momentum": 0.3009 }, "growth": { "revenue_growth_1y": 0.0762, "revenue_growth_3y_cagr": 0.2441, "revenue_growth_5y_cagr": null, "eps_growth_1y": 2.3955, "eps_growth_3y_cagr": 0.3674, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.5952, "book_value_growth_1y": 0.1263, "revenue_growth": 0.0762, "earnings_growth": 2.3955 }, "momentum": { "price_return_1m": -0.0392, "price_return_3m": -0.1131, "price_return_6m": -0.0471, "price_return_9m": -0.006, "price_return_12m": 0.0656, "price_return_12m_ex1m": 0.1091, "momentum_6m": -0.0471, "momentum_12m": 0.0656, "momentum_12_1": 0.1091, "distance_from_52w_high": -0.2313, "distance_from_52w_low": 0.0981, "relative_strength": -0.1075 }, "raw_ttm": { "revenue_ttm": 1035897000, "gross_profit_ttm": 268985000, "ebit_ttm": 139022000, "ebitda_ttm": 227804000, "net_income_ttm": 79863000, "eps_diluted_ttm": 0.0728, "operating_cash_flow_ttm": 205728000, "capital_expenditure_ttm": -96712000, "fcf_ttm": 109016000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 0, "interest_expense_ttm": 42852000, "cash_and_equivalents": 166674000, "total_current_assets": 466695000, "total_current_liabilities": 398909000, "net_ppe": null, "total_assets": 2263130000, "total_debt": 639026000, "total_equity": 825571000, "net_working_capital": -46022000, "book_value_per_share": 0.7521, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.7521 }, "ranks": { "universe_ticker_count": 765, "rank_pe": 55, "rank_pb": 54, "rank_ptbv": 54, "rank_ps": 49, "rank_pcf": 40, "rank_ev_ebitda": 40, "rank_ev_ebit": 58, "rank_earnings_yield": 52, "rank_fcf_yield": 36, "rank_dividend_yield": 89, "rank_shareholder_yield": 77, "rank_total_yield": 52, "rank_roe": 37, "rank_roc": 50, "rank_roic": 45, "rank_gross_margin": 79, "rank_fcf_margin": 36, "rank_piotroski": 9, "rank_accruals": 51, "rank_sue": 50, "rank_eps_growth_1y": 6, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 43, "rank_momentum_12m": 44, "rank_momentum_12m_ex1m": 39, "rank_relative_strength": 44 }, "composites": { "value_composite": 31, "quality_composite": 24, "momentum_composite": 29, "growth_composite": 7, "yield_composite": 83, "svqf_composite": 77, "vc1_composite": 30, "vc2_composite": 69, "vc3_composite": 32, "trending_value_composite": null, "overall_composite": 12, "quality_value_composite": 0.7242, "os_score": 0.88, "value_percentile": 0.69, "quality_percentile": 0.76, "momentum_percentile": 0.71, "factor_coverage": 0.909, "signal_confidence": 0.813, "os_score_delta": null }, "strategy_ranks": { "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 57, "small_cap_core_rank": 70, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false, "trending_value_rank": null, "veiled_value": false, "earnings_consistent_5y": false } } }, "latest_snapshot_fields": { "id": 9171, "ticker_id": 31199, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:37:06.502525+00:00", "batch_id": "", "os_score_delta": null, "price_close": 115.3, "market_cap": 126560035952.7757, "market_cap_usd": 126560035952.7757, "enterprise_value": 127032387952.7757, "shares_outstanding": 1097658566, "fx_rate_to_usd": null, "pe_ratio": 1584.7142726, "pb_ratio": 153.300002, "ptbv_ratio": 153.300002, "ps_ratio": 122.17434354, "pcf_ratio": 615.1813849, "pfcf_ratio": 1160.93083541, "ev_ebitda": 557.63897014, "ev_ebit": 913.75744812, "ev_sales": 122.6303271, "ev_fcf": 1165.26370398, "earnings_yield": 0.00063103, "fcf_yield": 0.00085817, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.00036835, "total_yield": 0.00036835, "gross_margin": 0.25966385, "operating_margin": 0.13420446, "net_margin": 0.0770955, "ebitda_margin": 0.21990989, "fcf_margin": 0.10523826, "roe": 0.09673668, "roa": 0.03528874, "roic": 0.08033335, "roc_greenblatt": null, "asset_turnover": 0.45772757, "cash_conversion": 1.36503763, "accruals_ratio": -0.05561545, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.07350178, "debt_to_assets": 0.28236381, "interest_coverage": 3.24423597, "current_ratio": 1.16992848, "quick_ratio": 1.16992848, "net_debt": 472352000, "revenue_growth_1y": 0.07624991, "revenue_growth_3y_cagr": 0.24407525, "revenue_growth_5y_cagr": null, "eps_growth_1y": 2.39554495, "eps_growth_3y_cagr": 0.36737447, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.59518652, "book_value_growth_1y": 0.12630367, "piotroski_f_score": 8, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.346862, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.03916664, "price_return_3m": -0.1130769, "price_return_6m": -0.04710741, "price_return_9m": -0.00603446, "price_return_12m": 0.06561928, "price_return_12m_ex1m": 0.10905733, "distance_from_52w_high": -0.23133331, "distance_from_52w_low": 0.09809527, "relative_strength": -0.1075213, "local_beta": 1.6303, "volatility_252d": 0.362453, "volatility_60d": 0.859869, "max_drawdown_12m": -0.26933335, "revenue_ttm": 1035897000, "gross_profit_ttm": 268985000, "ebit_ttm": 139022000, "ebitda_ttm": 227804000, "net_income_ttm": 79863000, "eps_diluted_ttm": 0.0727576, "operating_cash_flow_ttm": 205728000, "capital_expenditure_ttm": -96712000, "fcf_ttm": 109016000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 0, "interest_expense_ttm": 42852000, "cash_and_equivalents": 166674000, "total_current_assets": 466695000, "total_current_liabilities": 398909000, "net_ppe": null, "total_assets": 2263130000, "total_debt": 639026000, "total_equity": 825571000, "net_working_capital": -46022000, "book_value_per_share": 0.75212004, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.75212004, "universe_ticker_count": 765, "sector": "Basic Materials", "rank_pe": 55, "rank_pb": 54, "rank_ptbv": 54, "rank_ps": 49, "rank_pcf": 40, "rank_ev_ebitda": 40, "rank_ev_ebit": 58, "rank_earnings_yield": 52, "rank_fcf_yield": 36, "rank_dividend_yield": 89, "rank_shareholder_yield": 77, "rank_total_yield": 52, "rank_roe": 37, "rank_roc": 50, "rank_roic": 45, "rank_gross_margin": 79, "rank_fcf_margin": 36, "rank_piotroski": 9, "rank_accruals": 51, "rank_sue": 50, "rank_eps_growth_1y": 6, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 43, "rank_momentum_12m": 44, "rank_momentum_12m_ex1m": 39, "rank_relative_strength": 44, "value_composite": 31, "quality_composite": 24, "momentum_composite": 29, "growth_composite": 7, "yield_composite": 83, "svqf_composite": 77, "vc1_composite": 30, "vc2_composite": 69, "vc3_composite": 32, "trending_value_composite": null, "overall_composite": 12, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 57, "small_cap_core_rank": 70, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false }, "factor_history": [ { "week_end_date": "2026-06-07", "price": 115.3, "os": 0.88, "value": 0.69, "quality": 0.76, "momentum": 0.71, "confidence": 0.813, "coverage": 0.909, "pe_ratio": 1584.7143, "earnings_yield": 0.0006, "shareholder_yield": 0, "roe": 0.0967, "momentum_12_1": 0.1091, "complete_fields": { "id": 9171, "ticker_id": 31199, "universe_id": 3, "week_end_date": "2026-06-07", "source_primary": "yfinance", "source_gaps": {}, "financials_period_end": "2025-12-31", "financials_age_days": 158, "has_full_data": true, "completeness_score": 1, "missing_fields": [], "is_included_in_ranking": true, "is_market_leader": false, "is_published": true, "computed_at": "2026-06-07T13:37:06.502525+00:00", "batch_id": "", "os_score_delta": null, "price_close": 115.3, "market_cap": 126560035952.7757, "market_cap_usd": 126560035952.7757, "enterprise_value": 127032387952.7757, "shares_outstanding": 1097658566, "fx_rate_to_usd": null, "pe_ratio": 1584.7142726, "pb_ratio": 153.300002, "ptbv_ratio": 153.300002, "ps_ratio": 122.17434354, "pcf_ratio": 615.1813849, "pfcf_ratio": 1160.93083541, "ev_ebitda": 557.63897014, "ev_ebit": 913.75744812, "ev_sales": 122.6303271, "ev_fcf": 1165.26370398, "earnings_yield": 0.00063103, "fcf_yield": 0.00085817, "dividend_yield": 0, "buyback_yield": 0, "shareholder_yield": 0, "debt_paydown_yield": 0.00036835, "total_yield": 0.00036835, "gross_margin": 0.25966385, "operating_margin": 0.13420446, "net_margin": 0.0770955, "ebitda_margin": 0.21990989, "fcf_margin": 0.10523826, "roe": 0.09673668, "roa": 0.03528874, "roic": 0.08033335, "roc_greenblatt": null, "asset_turnover": 0.45772757, "cash_conversion": 1.36503763, "accruals_ratio": -0.05561545, "sbc_to_revenue": null, "debt_to_equity": null, "net_debt_to_ebitda": 2.07350178, "debt_to_assets": 0.28236381, "interest_coverage": 3.24423597, "current_ratio": 1.16992848, "quick_ratio": 1.16992848, "net_debt": 472352000, "revenue_growth_1y": 0.07624991, "revenue_growth_3y_cagr": 0.24407525, "revenue_growth_5y_cagr": null, "eps_growth_1y": 2.39554495, "eps_growth_3y_cagr": 0.36737447, "eps_growth_5y_cagr": null, "fcf_growth_1y": 1.59518652, "book_value_growth_1y": 0.12630367, "piotroski_f_score": 8, "altman_z_score": null, "earnings_stability_5y": null, "revenue_stability_5y": 0.346862, "eps_surprise_avg": null, "sue_score": null, "price_return_1m": -0.03916664, "price_return_3m": -0.1130769, "price_return_6m": -0.04710741, "price_return_9m": -0.00603446, "price_return_12m": 0.06561928, "price_return_12m_ex1m": 0.10905733, "distance_from_52w_high": -0.23133331, "distance_from_52w_low": 0.09809527, "relative_strength": -0.1075213, "local_beta": 1.6303, "volatility_252d": 0.362453, "volatility_60d": 0.859869, "max_drawdown_12m": -0.26933335, "revenue_ttm": 1035897000, "gross_profit_ttm": 268985000, "ebit_ttm": 139022000, "ebitda_ttm": 227804000, "net_income_ttm": 79863000, "eps_diluted_ttm": 0.0727576, "operating_cash_flow_ttm": 205728000, "capital_expenditure_ttm": -96712000, "fcf_ttm": 109016000, "dividends_paid_ttm": null, "share_repurchases_ttm": null, "shares_issued_ttm": 0, "interest_expense_ttm": 42852000, "cash_and_equivalents": 166674000, "total_current_assets": 466695000, "total_current_liabilities": 398909000, "net_ppe": null, "total_assets": 2263130000, "total_debt": 639026000, "total_equity": 825571000, "net_working_capital": -46022000, "book_value_per_share": 0.75212004, "retained_earnings": null, "preferred_stock": null, "minority_interest": null, "tangible_book_value": null, "tangible_book_per_share": 0.75212004, "universe_ticker_count": 765, "sector": "Basic Materials", "rank_pe": 55, "rank_pb": 54, "rank_ptbv": 54, "rank_ps": 49, "rank_pcf": 40, "rank_ev_ebitda": 40, "rank_ev_ebit": 58, "rank_earnings_yield": 52, "rank_fcf_yield": 36, "rank_dividend_yield": 89, "rank_shareholder_yield": 77, "rank_total_yield": 52, "rank_roe": 37, "rank_roc": 50, "rank_roic": 45, "rank_gross_margin": 79, "rank_fcf_margin": 36, "rank_piotroski": 9, "rank_accruals": 51, "rank_sue": 50, "rank_eps_growth_1y": 6, "rank_eps_growth_5y": 50, "rank_revenue_growth_1y": 43, "rank_momentum_12m": 44, "rank_momentum_12m_ex1m": 39, "rank_relative_strength": 44, "value_composite": 31, "quality_composite": 24, "momentum_composite": 29, "growth_composite": 7, "yield_composite": 83, "svqf_composite": 77, "vc1_composite": 30, "vc2_composite": 69, "vc3_composite": 32, "trending_value_composite": null, "overall_composite": 12, "factor_coverage": 0.909, "signal_confidence": 0.813, "cornerstone_value_rank": null, "cornerstone_growth_rank": null, "tiny_titans_rank": null, "all_cap_buyback_rank": 57, "small_cap_core_rank": 70, "is_cornerstone_value": false, "is_cornerstone_growth": false, "is_tiny_titan": false, "is_all_cap_buyback": false, "is_small_cap_core": false } } ], "financial_periods": { "annual": [ { "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:28.329932+00:00", "is_restated": false, "income_statement": { "revenue": 1035897000, "cost_of_revenue": 766912000, "gross_profit": 268985000, "ebit": 139022000, "ebitda": 227804000, "pretax_income": null, "tax_provision": null, "net_income": 79863000, "net_income_to_common": 79863000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 166674000, "total_current_assets": 466695000, "total_assets": 2263130000, "short_term_debt": 52866000, "long_term_debt": 527839000, "total_debt": 639026000, "total_liabilities": null, "total_equity": 825571000, "shares_outstanding": 1097658566, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 205728000, "capital_expenditure": -96712000, "free_cash_flow": 109016000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -46618000 }, "complete_fields": { "id": 398032, "ticker_id": 31199, "period_end_date": "2025-12-31", "period_type": "annual", "fiscal_year": 2025, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:28.329932+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "227804000", "netIncome": "79863000", "grossProfit": "268985000", "totalRevenue": "1035897000", "costOfRevenue": "766912000", "interestExpense": "42852000", "operatingIncome": "139022000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "86081000" }, "balance": { "totalDebt": "639026000", "totalAssets": "2263130000", "longTermDebt": "527839000", "shortTermDebt": "52866000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "1097658566", "totalCurrentAssets": "466695000", "totalShareholderEquity": "825571000", "totalCurrentLiabilities": "398909000", "cashAndShortTermInvestments": "166674000" }, "cashflow": { "freeCashFlow": "109016000", "dividendsPaid": null, "issuanceOfDebt": "60412000", "issuanceOfStock": "0", "repaymentOfDebt": "-107030000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "205728000", "repurchaseOfStock": null, "capitalExpenditures": "-96712000" } }, "revenue": 1035897000, "cost_of_revenue": 766912000, "gross_profit": 268985000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 139022000, "depreciation_amortisation": 86081000, "ebitda": 227804000, "interest_expense": 42852000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 79863000, "net_income_continuing_ops": null, "net_income_to_common": 79863000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 166674000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 466695000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 2263130000, "short_term_debt": 52866000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 398909000, "long_term_debt": 527839000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 639026000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 825571000, "shares_outstanding": 1097658566, "operating_cash_flow": 205728000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -96712000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 0, "net_debt_issued": -46618000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 109016000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "227804000", "netIncome": "79863000", "grossProfit": "268985000", "totalRevenue": "1035897000", "costOfRevenue": "766912000", "interestExpense": "42852000", "operatingIncome": "139022000", "fiscalDateEnding": "2025-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "86081000" }, "balance": { "totalDebt": "639026000", "totalAssets": "2263130000", "longTermDebt": "527839000", "shortTermDebt": "52866000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "1097658566", "totalCurrentAssets": "466695000", "totalShareholderEquity": "825571000", "totalCurrentLiabilities": "398909000", "cashAndShortTermInvestments": "166674000" }, "cashflow": { "freeCashFlow": "109016000", "dividendsPaid": null, "issuanceOfDebt": "60412000", "issuanceOfStock": "0", "repaymentOfDebt": "-107030000", "fiscalDateEnding": "2025-12-31", "operatingCashflow": "205728000", "repurchaseOfStock": null, "capitalExpenditures": "-96712000" } } }, { "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:28.329932+00:00", "is_restated": false, "income_statement": { "revenue": 962506000, "cost_of_revenue": 733934000, "gross_profit": 228572000, "ebit": 82948000, "ebitda": 163863000, "pretax_income": null, "tax_provision": null, "net_income": 23256000, "net_income_to_common": 23256000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 131356000, "total_current_assets": 426325000, "total_assets": 2149827000, "short_term_debt": 54568000, "long_term_debt": 536916000, "total_debt": 641832000, "total_liabilities": null, "total_equity": 724766000, "shares_outstanding": 1085340862, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 117024000, "capital_expenditure": -75017000, "free_cash_flow": 42007000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 200000000, "net_debt_issued": 412324000 }, "complete_fields": { "id": 398035, "ticker_id": 31199, "period_end_date": "2024-12-31", "period_type": "annual", "fiscal_year": 2024, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:28.329932+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "163863000", "netIncome": "23256000", "grossProfit": "228572000", "totalRevenue": "962506000", "costOfRevenue": "733934000", "interestExpense": "47312000", "operatingIncome": "82948000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "72062000" }, "balance": { "totalDebt": "641832000", "totalAssets": "2149827000", "longTermDebt": "536916000", "shortTermDebt": "54568000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "1085340862", "totalCurrentAssets": "426325000", "totalShareholderEquity": "724766000", "totalCurrentLiabilities": "379320000", "cashAndShortTermInvestments": "131356000" }, "cashflow": { "freeCashFlow": "42007000", "dividendsPaid": null, "issuanceOfDebt": "765604000", "issuanceOfStock": "200000000", "repaymentOfDebt": "-353280000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "117024000", "repurchaseOfStock": null, "capitalExpenditures": "-75017000" } }, "revenue": 962506000, "cost_of_revenue": 733934000, "gross_profit": 228572000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 82948000, "depreciation_amortisation": 72062000, "ebitda": 163863000, "interest_expense": 47312000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 23256000, "net_income_continuing_ops": null, "net_income_to_common": 23256000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 131356000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 426325000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 2149827000, "short_term_debt": 54568000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 379320000, "long_term_debt": 536916000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 641832000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 724766000, "shares_outstanding": 1085340862, "operating_cash_flow": 117024000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -75017000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 200000000, "net_debt_issued": 412324000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 42007000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "163863000", "netIncome": "23256000", "grossProfit": "228572000", "totalRevenue": "962506000", "costOfRevenue": "733934000", "interestExpense": "47312000", "operatingIncome": "82948000", "fiscalDateEnding": "2024-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "72062000" }, "balance": { "totalDebt": "641832000", "totalAssets": "2149827000", "longTermDebt": "536916000", "shortTermDebt": "54568000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "1085340862", "totalCurrentAssets": "426325000", "totalShareholderEquity": "724766000", "totalCurrentLiabilities": "379320000", "cashAndShortTermInvestments": "131356000" }, "cashflow": { "freeCashFlow": "42007000", "dividendsPaid": null, "issuanceOfDebt": "765604000", "issuanceOfStock": "200000000", "repaymentOfDebt": "-353280000", "fiscalDateEnding": "2024-12-31", "operatingCashflow": "117024000", "repurchaseOfStock": null, "capitalExpenditures": "-75017000" } } }, { "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:28.329932+00:00", "is_restated": false, "income_statement": { "revenue": 541651000, "cost_of_revenue": 418096000, "gross_profit": 123555000, "ebit": 35916000, "ebitda": 77855000, "pretax_income": null, "tax_provision": null, "net_income": 13534000, "net_income_to_common": 13534000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 55872000, "total_current_assets": 242543000, "total_assets": 1015261000, "short_term_debt": 30709000, "long_term_debt": 180076000, "total_debt": 238296000, "total_liabilities": null, "total_equity": 500741000, "shares_outstanding": 693801899, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 65405000, "capital_expenditure": -43047000, "free_cash_flow": 22358000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 30000000, "net_debt_issued": -26986000 }, "complete_fields": { "id": 398036, "ticker_id": 31199, "period_end_date": "2023-12-31", "period_type": "annual", "fiscal_year": 2023, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:28.329932+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "77855000", "netIncome": "13534000", "grossProfit": "123555000", "totalRevenue": "541651000", "costOfRevenue": "418096000", "interestExpense": "15202000", "operatingIncome": "35916000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "39434000" }, "balance": { "totalDebt": "238296000", "totalAssets": "1015261000", "longTermDebt": "180076000", "shortTermDebt": "30709000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "693801899", "totalCurrentAssets": "242543000", "totalShareholderEquity": "500741000", "totalCurrentLiabilities": "211962000", "cashAndShortTermInvestments": "55872000" }, "cashflow": { "freeCashFlow": "22358000", "dividendsPaid": null, "issuanceOfDebt": "5064000", "issuanceOfStock": "30000000", "repaymentOfDebt": "-32050000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "65405000", "repurchaseOfStock": null, "capitalExpenditures": "-43047000" } }, "revenue": 541651000, "cost_of_revenue": 418096000, "gross_profit": 123555000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 35916000, "depreciation_amortisation": 39434000, "ebitda": 77855000, "interest_expense": 15202000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 13534000, "net_income_continuing_ops": null, "net_income_to_common": 13534000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 55872000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 242543000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 1015261000, "short_term_debt": 30709000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 211962000, "long_term_debt": 180076000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 238296000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 500741000, "shares_outstanding": 693801899, "operating_cash_flow": 65405000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -43047000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 30000000, "net_debt_issued": -26986000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 22358000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "77855000", "netIncome": "13534000", "grossProfit": "123555000", "totalRevenue": "541651000", "costOfRevenue": "418096000", "interestExpense": "15202000", "operatingIncome": "35916000", "fiscalDateEnding": "2023-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "39434000" }, "balance": { "totalDebt": "238296000", "totalAssets": "1015261000", "longTermDebt": "180076000", "shortTermDebt": "30709000", "fiscalDateEnding": "2023-12-31", "totalLiabilities": null, "sharesOutstanding": "693801899", "totalCurrentAssets": "242543000", "totalShareholderEquity": "500741000", "totalCurrentLiabilities": "211962000", "cashAndShortTermInvestments": "55872000" }, "cashflow": { "freeCashFlow": "22358000", "dividendsPaid": null, "issuanceOfDebt": "5064000", "issuanceOfStock": "30000000", "repaymentOfDebt": "-32050000", "fiscalDateEnding": "2023-12-31", "operatingCashflow": "65405000", "repurchaseOfStock": null, "capitalExpenditures": "-43047000" } } }, { "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:28.329932+00:00", "is_restated": false, "income_statement": { "revenue": 537993000, "cost_of_revenue": 422056000, "gross_profit": 115937000, "ebit": 50667000, "ebitda": 89839000, "pretax_income": null, "tax_provision": null, "net_income": 31238000, "net_income_to_common": 31238000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 68623000, "total_current_assets": 233891000, "total_assets": 977435000, "short_term_debt": 26500000, "long_term_debt": 208959000, "total_debt": 262476000, "total_liabilities": null, "total_equity": 458118000, "shares_outstanding": 638246344, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": 87730000, "capital_expenditure": -52721000, "free_cash_flow": 35009000, "dividends_paid": null, "share_repurchases": null, "shares_issued": 129000, "net_debt_issued": 5793000 }, "complete_fields": { "id": 398037, "ticker_id": 31199, "period_end_date": "2022-12-31", "period_type": "annual", "fiscal_year": 2022, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:28.329932+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": "89839000", "netIncome": "31238000", "grossProfit": "115937000", "totalRevenue": "537993000", "costOfRevenue": "422056000", "interestExpense": "10000000", "operatingIncome": "50667000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "37116000" }, "balance": { "totalDebt": "262476000", "totalAssets": "977435000", "longTermDebt": "208959000", "shortTermDebt": "26500000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "638246344", "totalCurrentAssets": "233891000", "totalShareholderEquity": "458118000", "totalCurrentLiabilities": "188829000", "cashAndShortTermInvestments": "68623000" }, "cashflow": { "freeCashFlow": "35009000", "dividendsPaid": null, "issuanceOfDebt": "36154000", "issuanceOfStock": "129000", "repaymentOfDebt": "-30361000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "87730000", "repurchaseOfStock": null, "capitalExpenditures": "-52721000" } }, "revenue": 537993000, "cost_of_revenue": 422056000, "gross_profit": 115937000, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": 50667000, "depreciation_amortisation": 37116000, "ebitda": 89839000, "interest_expense": 10000000, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": 31238000, "net_income_continuing_ops": null, "net_income_to_common": 31238000, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 68623000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 233891000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 977435000, "short_term_debt": 26500000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 188829000, "long_term_debt": 208959000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 262476000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 458118000, "shares_outstanding": 638246344, "operating_cash_flow": 87730000, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": -52721000, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": 129000, "net_debt_issued": 5793000, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": 35009000, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": "89839000", "netIncome": "31238000", "grossProfit": "115937000", "totalRevenue": "537993000", "costOfRevenue": "422056000", "interestExpense": "10000000", "operatingIncome": "50667000", "fiscalDateEnding": "2022-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": "37116000" }, "balance": { "totalDebt": "262476000", "totalAssets": "977435000", "longTermDebt": "208959000", "shortTermDebt": "26500000", "fiscalDateEnding": "2022-12-31", "totalLiabilities": null, "sharesOutstanding": "638246344", "totalCurrentAssets": "233891000", "totalShareholderEquity": "458118000", "totalCurrentLiabilities": "188829000", "cashAndShortTermInvestments": "68623000" }, "cashflow": { "freeCashFlow": "35009000", "dividendsPaid": null, "issuanceOfDebt": "36154000", "issuanceOfStock": "129000", "repaymentOfDebt": "-30361000", "fiscalDateEnding": "2022-12-31", "operatingCashflow": "87730000", "repurchaseOfStock": null, "capitalExpenditures": "-52721000" } } }, { "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:28.329932+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": null, "total_assets": null, "short_term_debt": null, "long_term_debt": null, "total_debt": null, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 398038, "ticker_id": 31199, "period_end_date": "2021-12-31", "period_type": "annual", "fiscal_year": 2021, "fiscal_quarter": null, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:28.329932+00:00", "is_restated": false, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": null, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": null, "short_term_debt": null, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": null, "long_term_debt": null, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": null, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "income": { "ebitda": null, "netIncome": null, "grossProfit": null, "totalRevenue": null, "costOfRevenue": null, "interestExpense": null, "operatingIncome": null, "fiscalDateEnding": "2021-12-31", "researchAndDevelopment": null, "depreciationAndAmortization": null }, "balance": { "totalDebt": null, "totalAssets": null, "longTermDebt": null, "shortTermDebt": null, "fiscalDateEnding": "2021-12-31", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": null, "totalShareholderEquity": null, "totalCurrentLiabilities": null, "cashAndShortTermInvestments": null }, "cashflow": { "freeCashFlow": null, "dividendsPaid": null, "issuanceOfDebt": null, "issuanceOfStock": null, "repaymentOfDebt": null, "fiscalDateEnding": "2021-12-31", "operatingCashflow": null, "repurchaseOfStock": null, "capitalExpenditures": null } } } ], "quarterly": [ { "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:28.329932+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 166674000, "total_current_assets": 466695000, "total_assets": 2263130000, "short_term_debt": 52866000, "long_term_debt": 527839000, "total_debt": 639026000, "total_liabilities": null, "total_equity": 825571000, "shares_outstanding": 1097658566, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 398031, "ticker_id": 31199, "period_end_date": "2025-12-31", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:28.329932+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "639026000", "totalAssets": "2263130000", "longTermDebt": "527839000", "shortTermDebt": "52866000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "1097658566", "totalCurrentAssets": "466695000", "totalShareholderEquity": "825571000", "totalCurrentLiabilities": "398909000", "cashAndShortTermInvestments": "166674000" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 166674000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 466695000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 2263130000, "short_term_debt": 52866000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 398909000, "long_term_debt": 527839000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 639026000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 825571000, "shares_outstanding": 1097658566, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": "639026000", "totalAssets": "2263130000", "longTermDebt": "527839000", "shortTermDebt": "52866000", "fiscalDateEnding": "2025-12-31", "totalLiabilities": null, "sharesOutstanding": "1097658566", "totalCurrentAssets": "466695000", "totalShareholderEquity": "825571000", "totalCurrentLiabilities": "398909000", "cashAndShortTermInvestments": "166674000" } } }, { "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:28.329932+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": null, "total_current_assets": 481402000, "total_assets": 2228174000, "short_term_debt": 52109000, "long_term_debt": 571561000, "total_debt": 623670000, "total_liabilities": null, "total_equity": null, "shares_outstanding": null, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 398033, "ticker_id": 31199, "period_end_date": "2025-06-30", "period_type": "quarterly", "fiscal_year": 2025, "fiscal_quarter": 2, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:28.329932+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": null, "totalAssets": "2228174000", "longTermDebt": "571561000", "shortTermDebt": "52109000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": "481402000", "totalShareholderEquity": null, "totalCurrentLiabilities": "401408000", "cashAndShortTermInvestments": null } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": null, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 481402000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 2228174000, "short_term_debt": 52109000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 401408000, "long_term_debt": 571561000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 623670000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": null, "shares_outstanding": null, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": null, "totalAssets": "2228174000", "longTermDebt": "571561000", "shortTermDebt": "52109000", "fiscalDateEnding": "2025-06-30", "totalLiabilities": null, "sharesOutstanding": null, "totalCurrentAssets": "481402000", "totalShareholderEquity": null, "totalCurrentLiabilities": "401408000", "cashAndShortTermInvestments": null } } }, { "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider": "yFinance", "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:28.329932+00:00", "is_restated": false, "income_statement": { "revenue": null, "cost_of_revenue": null, "gross_profit": null, "ebit": null, "ebitda": null, "pretax_income": null, "tax_provision": null, "net_income": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null }, "balance_sheet": { "cash_and_equivalents": 131356000, "total_current_assets": 426325000, "total_assets": 2149827000, "short_term_debt": 54568000, "long_term_debt": 536916000, "total_debt": 641832000, "total_liabilities": null, "total_equity": 724766000, "shares_outstanding": 1085340862, "goodwill_and_intangibles": null }, "cash_flow": { "operating_cash_flow": null, "capital_expenditure": null, "free_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null }, "complete_fields": { "id": 398034, "ticker_id": 31199, "period_end_date": "2024-12-31", "period_type": "quarterly", "fiscal_year": 2024, "fiscal_quarter": 4, "provider_id": 2, "currency_reported": "GBP", "fetched_at": "2026-06-07T13:21:28.329932+00:00", "is_restated": false, "raw_data": { "balance": { "totalDebt": "641832000", "totalAssets": "2149827000", "longTermDebt": "536916000", "shortTermDebt": "54568000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "1085340862", "totalCurrentAssets": "426325000", "totalShareholderEquity": "724766000", "totalCurrentLiabilities": "379320000", "cashAndShortTermInvestments": "131356000" } }, "revenue": null, "cost_of_revenue": null, "gross_profit": null, "research_and_development": null, "selling_general_admin": null, "other_operating_expenses": null, "total_operating_expenses": null, "ebit": null, "depreciation_amortisation": null, "ebitda": null, "interest_expense": null, "interest_income": null, "other_non_operating": null, "pretax_income": null, "tax_provision": null, "effective_tax_rate": null, "net_income": null, "net_income_continuing_ops": null, "net_income_to_common": null, "eps_basic": null, "eps_diluted": null, "shares_basic": null, "shares_diluted": null, "cash_and_equivalents": 131356000, "short_term_investments": null, "net_receivables": null, "inventory": null, "other_current_assets": null, "total_current_assets": 426325000, "net_ppe": null, "goodwill": null, "intangible_assets": null, "goodwill_and_intangibles": null, "long_term_investments": null, "other_non_current_assets": null, "total_non_current_assets": null, "total_assets": 2149827000, "short_term_debt": 54568000, "accounts_payable": null, "deferred_revenue_current": null, "other_current_liabilities": null, "total_current_liabilities": 379320000, "long_term_debt": 536916000, "deferred_revenue_lt": null, "other_non_current_liabilities": null, "total_non_current_liabilities": null, "total_liabilities": null, "total_debt": 641832000, "preferred_stock": null, "minority_interest": null, "retained_earnings": null, "total_equity": 724766000, "shares_outstanding": 1085340862, "operating_cash_flow": null, "stock_based_compensation": null, "deferred_tax_cf": null, "change_in_working_capital": null, "capital_expenditure": null, "acquisitions": null, "other_investing": null, "investing_cash_flow": null, "dividends_paid": null, "share_repurchases": null, "shares_issued": null, "net_debt_issued": null, "other_financing": null, "financing_cash_flow": null, "free_cash_flow": null, "net_change_in_cash": null }, "raw_data": { "balance": { "totalDebt": "641832000", "totalAssets": "2149827000", "longTermDebt": "536916000", "shortTermDebt": "54568000", "fiscalDateEnding": "2024-12-31", "totalLiabilities": null, "sharesOutstanding": "1085340862", "totalCurrentAssets": "426325000", "totalShareholderEquity": "724766000", "totalCurrentLiabilities": "379320000", "cashAndShortTermInvestments": "131356000" } } } ] }, "strategy_matches": [ { "key": "os_composite", "name": "OS Composite Score", "slug": "composite", "group": "multi_factor", "page_url": "/factors/composite/", "rank_field": "-os_score" }, { "key": "quality_value", "name": "Quality \u00d7 Value", "slug": "quality-value", "group": "multi_factor", "page_url": "/factors/quality-value/", "rank_field": "-quality_value_composite" }, { "key": "ebitda_ev", "name": "EBITDA/EV Value", "slug": "ebitda-ev", "group": "value", "page_url": "/factors/ebitda-ev/", "rank_field": "-ebitda_to_ev" }, { "key": "sector_relative", "name": "Cheapest in Sector", "slug": "sector-relative", "group": "value", "page_url": "/factors/sector-relative/", "rank_field": "-sector_value_pct" }, { "key": "piotroski_bargains", "name": "Piotroski Bargains", "slug": "piotroski-bargains", "group": "quality", "page_url": "/factors/piotroski-bargains/", "rank_field": "-piotroski_f_score" }, { "key": "risk_adj_momentum", "name": "Risk-Adjusted Momentum", "slug": "risk-adj-momentum", "group": "momentum", "page_url": "/factors/risk-adj-momentum/", "rank_field": "-risk_adjusted_momentum" }, { "key": "shareholder_yield", "name": "Shareholder Yield", "slug": "shareholder-yield", "group": "income", "page_url": "/factors/shareholder-yield/", "rank_field": "-shareholder_yield" } ], "coverage": { "factor_history_points": 1, "annual_financial_periods": 5, "quarterly_financial_periods": 3, "latest_factor_week": "2026-06-07", "latest_financials_period_end": "2025-12-31" }, "schema": { "snapshot_field_groups": { "identity": [ "week_end_date", "source_primary", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id" ], "size": [ "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd" ], "valuation": [ "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "price_to_sales", "price_to_book", "price_to_cashflow", "ebitda_to_ev", "sales_yield" ], "yield": [ "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield" ], "quality": [ "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "gross_profit_to_assets", "external_financing" ], "leverage_and_risk": [ "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "risk_adjusted_momentum" ], "growth": [ "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "revenue_growth", "earnings_growth" ], "momentum": [ "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "momentum_6m", "momentum_12m", "momentum_12_1", "distance_from_52w_high", "distance_from_52w_low", "relative_strength" ], "raw_ttm": [ "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share" ], "ranks": [ "universe_ticker_count", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength" ], "composites": [ "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "quality_value_composite", "os_score", "value_percentile", "quality_percentile", "momentum_percentile", "factor_coverage", "signal_confidence", "os_score_delta" ], "strategy_ranks": [ "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core", "trending_value_rank", "veiled_value", "earnings_consistent_5y" ] }, "financial_field_groups": { "income_statement": [ "revenue", "cost_of_revenue", "gross_profit", "ebit", "ebitda", "pretax_income", "tax_provision", "net_income", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted" ], "balance_sheet": [ "cash_and_equivalents", "total_current_assets", "total_assets", "short_term_debt", "long_term_debt", "total_debt", "total_liabilities", "total_equity", "shares_outstanding", "goodwill_and_intangibles" ], "cash_flow": [ "operating_cash_flow", "capital_expenditure", "free_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued" ] }, "complete_model_fields": { "ticker": [ "id", "uuid", "symbol", "name", "asset_type", "market_cap", "stock_exchange", "industry", "sector", "description", "currency", "is_active" ], "exchange": [ "id", "name", "symbol", "country_code", "currency", "benchmark", "data_symbol", "ticker_suffix", "update_provider", "update_group", "update_order", "update_enabled", "is_active" ], "factor_snapshot": [ "id", "ticker", "universe", "week_end_date", "source_primary", "source_gaps", "financials_period_end", "financials_age_days", "has_full_data", "completeness_score", "missing_fields", "is_included_in_ranking", "is_market_leader", "is_published", "computed_at", "batch_id", "os_score_delta", "price_close", "market_cap", "market_cap_usd", "enterprise_value", "shares_outstanding", "fx_rate_to_usd", "pe_ratio", "pb_ratio", "ptbv_ratio", "ps_ratio", "pcf_ratio", "pfcf_ratio", "ev_ebitda", "ev_ebit", "ev_sales", "ev_fcf", "earnings_yield", "fcf_yield", "dividend_yield", "buyback_yield", "shareholder_yield", "debt_paydown_yield", "total_yield", "gross_margin", "operating_margin", "net_margin", "ebitda_margin", "fcf_margin", "roe", "roa", "roic", "roc_greenblatt", "asset_turnover", "cash_conversion", "accruals_ratio", "sbc_to_revenue", "debt_to_equity", "net_debt_to_ebitda", "debt_to_assets", "interest_coverage", "current_ratio", "quick_ratio", "net_debt", "revenue_growth_1y", "revenue_growth_3y_cagr", "revenue_growth_5y_cagr", "eps_growth_1y", "eps_growth_3y_cagr", "eps_growth_5y_cagr", "fcf_growth_1y", "book_value_growth_1y", "piotroski_f_score", "altman_z_score", "earnings_stability_5y", "revenue_stability_5y", "eps_surprise_avg", "sue_score", "price_return_1m", "price_return_3m", "price_return_6m", "price_return_9m", "price_return_12m", "price_return_12m_ex1m", "distance_from_52w_high", "distance_from_52w_low", "relative_strength", "local_beta", "volatility_252d", "volatility_60d", "max_drawdown_12m", "revenue_ttm", "gross_profit_ttm", "ebit_ttm", "ebitda_ttm", "net_income_ttm", "eps_diluted_ttm", "operating_cash_flow_ttm", "capital_expenditure_ttm", "fcf_ttm", "dividends_paid_ttm", "share_repurchases_ttm", "shares_issued_ttm", "interest_expense_ttm", "cash_and_equivalents", "total_current_assets", "total_current_liabilities", "net_ppe", "total_assets", "total_debt", "total_equity", "net_working_capital", "book_value_per_share", "retained_earnings", "preferred_stock", "minority_interest", "tangible_book_value", "tangible_book_per_share", "universe_ticker_count", "sector", "rank_pe", "rank_pb", "rank_ptbv", "rank_ps", "rank_pcf", "rank_ev_ebitda", "rank_ev_ebit", "rank_earnings_yield", "rank_fcf_yield", "rank_dividend_yield", "rank_shareholder_yield", "rank_total_yield", "rank_roe", "rank_roc", "rank_roic", "rank_gross_margin", "rank_fcf_margin", "rank_piotroski", "rank_accruals", "rank_sue", "rank_eps_growth_1y", "rank_eps_growth_5y", "rank_revenue_growth_1y", "rank_momentum_12m", "rank_momentum_12m_ex1m", "rank_relative_strength", "value_composite", "quality_composite", "momentum_composite", "growth_composite", "yield_composite", "svqf_composite", "vc1_composite", "vc2_composite", "vc3_composite", "trending_value_composite", "overall_composite", "factor_coverage", "signal_confidence", "cornerstone_value_rank", "cornerstone_growth_rank", "tiny_titans_rank", "all_cap_buyback_rank", "small_cap_core_rank", "is_cornerstone_value", "is_cornerstone_growth", "is_tiny_titan", "is_all_cap_buyback", "is_small_cap_core" ], "financial_period": [ "id", "ticker", "period_end_date", "period_type", "fiscal_year", "fiscal_quarter", "provider", "currency_reported", "fetched_at", "is_restated", "raw_data", "revenue", "cost_of_revenue", "gross_profit", "research_and_development", "selling_general_admin", "other_operating_expenses", "total_operating_expenses", "ebit", "depreciation_amortisation", "ebitda", "interest_expense", "interest_income", "other_non_operating", "pretax_income", "tax_provision", "effective_tax_rate", "net_income", "net_income_continuing_ops", "net_income_to_common", "eps_basic", "eps_diluted", "shares_basic", "shares_diluted", "cash_and_equivalents", "short_term_investments", "net_receivables", "inventory", "other_current_assets", "total_current_assets", "net_ppe", "goodwill", "intangible_assets", "goodwill_and_intangibles", "long_term_investments", "other_non_current_assets", "total_non_current_assets", "total_assets", "short_term_debt", "accounts_payable", "deferred_revenue_current", "other_current_liabilities", "total_current_liabilities", "long_term_debt", "deferred_revenue_lt", "other_non_current_liabilities", "total_non_current_liabilities", "total_liabilities", "total_debt", "preferred_stock", "minority_interest", "retained_earnings", "total_equity", "shares_outstanding", "operating_cash_flow", "stock_based_compensation", "deferred_tax_cf", "change_in_working_capital", "capital_expenditure", "acquisitions", "other_investing", "investing_cash_flow", "dividends_paid", "share_repurchases", "shares_issued", "net_debt_issued", "other_financing", "financing_cash_flow", "free_cash_flow", "net_change_in_cash" ] } } }